Company Valuation: Spenda Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 4.94 134.8 28.63 29.2 34.6 32.31
Change - 2,627.83% -78.75% 1.98% 18.47% -6.62%
Enterprise Value (EV) 1 6.504 113.4 29.29 33.11 38.64 33.38
Change - 1,643.53% -74.17% 13.04% 16.72% -13.63%
P/E -0.59x -7.54x -0.56x -2.35x -2.39x -1.31x
PBR -1.98x 1.78x 0.66x 0.76x 1x 2.09x
PEG - 0.2x -0x 0x 1.41x -0x
Capitalization / Revenue 14.5x 154x 12.7x 9.38x 6.44x 2.91x
EV / Revenue 19.1x 129x 13x 10.6x 7.19x 3.01x
EV / EBITDA -1.89x -16.1x -1.96x -3.21x -3.73x -2.86x
EV / EBIT -1.89x -16.1x -1.95x -3.05x -3.62x -2.83x
EV / FCF -3.56x 37.6x -1.33x -75.4x -17.7x 5.95x
FCF Yield -28.1% 2.66% -75.2% -1.33% -5.65% 16.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2022 -0.13 -0.324 -0.068 -0.0668 -0.1069
Distribution rate - - - - - -
Net sales 1 0.3413 0.8778 2.246 3.112 5.375 11.08
EBITDA 1 -3.442 -7.033 -14.96 -10.31 -10.35 -11.67
EBIT 1 -3.445 -7.045 -15.05 -10.85 -10.67 -11.81
Net income 1 -7.438 -11.41 -50.24 -11 -13.21 -24.31
Net Debt 1 1.564 -21.36 0.6543 3.907 4.048 1.071
Reference price 2 0.120000 0.980000 0.180000 0.160000 0.160000 0.140000
Nbr of stocks (in thousands) 41,168 137,509 159,083 182,509 216,223 230,761
Announcement Date 10/11/20 8/31/21 8/31/22 8/31/23 8/28/24 9/30/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.53M
25x9.23x15.03x0.79% 3,657B
112.92x48.73x79.09x-.--% 411B
67.3x14.19x29.93x-.--% 88.99B
429.62x18.35x72.2x-.--% 86.5B
152.79x8.93x22.79x-.--% 78.95B
42.47x2.24x17.85x-.--% 78.47B
118.79x5.21x25.14x-.--% 45.44B
-285.56x5.94x19.68x-.--% 39.39B
28.8x5.92x28.38x-.--% 37.87B
Average 76.90x 13.19x 34.46x 0.09% 452.32B
Weighted average by Cap. 42.36x 12.87x 22.68x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SPX Stock
  4. Valuation Spenda Limited